BNBCalc Short Term Rental Investment Analysis 44 Belmonte Cir Sw, Atlanta, GA 30311

3 bed • 3 bath • 9 guests • $199,000

BNB

Calc

Annual Revenue

$43,113

Profit (Cash Flow)

$10,405

Cap Rate

12.0%

Annual Revenue

$43,113

AirDNA projects $174/night at 58% occupancy ($36,860). Airbtics projects $174/night at 51% occupancy ($32,411). Airbtics predicts this property will perform in the 35% revenue percentile

BNB Calc projects a 52% occupancy rate, $227 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$25,156	$50,987	$82,561	$160,597
Occupancy	32%	46%	53%	70%
Nightly Rate	$199	$288	$405	$606

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
❤️4 mins from MercBenz\|GWCC\| Sleeps 9	$24,389	$190	31%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
❤️Stoned Nostalgia near the heartbeat of Atlanta	$26,772	$211	31%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
$0CleaningFee+5MilesGWCC+5Bdrm+GmRm	$72,797	$663	30%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
NotreDme vs GT+6MiToStdm+1ofaKndHm+GmRm+5Bdrm+4Bth	$134,102	$916	40%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (52)
V Gallery	$86,911	$600	34%	5	4	2	$295	✅	❌	❌	Y / Y	⭐️ 5 (11)
Enchanting Haven by Deity Villas	$26,950	$121	52%	5	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful & Spacious Home In Atl by Deity Villas	$33,454	$150	53%	5	4	1	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (22)
Hidden Oasis Near Airport & Downtown Atlanta!	$39,512	$197	51%	5	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Homely 5 bedrooms in Atlanta by Deity Villas	$31,346	$149	50%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Beautiful & Spacious Home Away From Home In Atl	$46,398	$228	51%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Awesome 5 Bedroom Home Near ATL Airport & Downtown	$57,743	$202	70%	5	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Serene Azul Retreat 5min to Atl Airport	$85,873	$321	71%	5	4	3	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (52)
Stylish Modern Retreat	$30,230	$180	39%	5	3	2	$245	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Atlanta Hideaway Near Airport & Downtown	$46,303	$193	62%	5	4	2	$185	❌	❌	✅	Y / Y	⭐️ 4.6 (51)
Dream vacation home.	$94,116	$600	42%	5	6	2	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
City Cabin\|2 Master Bedrooms &2 Full kitchens	$46,136	$209	52%	5	3	2	$265	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Classic Southern Family Home 7 Min. to Atlanta!	$32,750	$235	36%	5	3	2	$205	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
5BR Ranch Retreat \| Lounge, Balcony, Backyard Fun!	$42,335	$295	35%	5	3	1	$260	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Perfect Atlanta Airport Pit Stop!	$41,971	$205	53%	5	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (126)
Comfort & Tranquility 5min from Airport	$46,869	$151	76%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (338)
City Lights, Country Nights	$52,447	$254	54%	5	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (25)
Orange Door Bungalow w/ huge backyard	$38,147	$295	33%	5	3	2	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Ultimate Stay 9 Bds ATL Retreat Near GWCC/Downtown	$62,692	$353	46%	5	3	3	$185	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Spacious 5BR Family Retreat – 15 Mins to Downtown!	$50,218	$362	36%	5	3	2	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Atlanta Modern House Sleeps 10 Comfortably	$69,166	$275	67%	5	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.6 (186)
Pool+5Bdrm+4Bthrm+AtlComic Con+8MilesGWCC+$0Clean	$49,718	$566	24%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Family reunions, retreats or sports teams welcome	$60,249	$304	52%	5	2	2	$100	✅	❌	❌	Y / N	⭐️ 4.8 (19)
5Bdrm+4Bthrm+GmRm+Fun+Booked Full Until 11/30	$118,218	$950	34%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
20 Guest Spacious Home !	$105,378	$386	72%	5	4	1	$75	❌	❌	❌	Y / Y	⭐️ 3.5 (5)
Beckys Cottage	$55,496	$200	70%	5	4	1	$150	✅	❌	❌	Y / N	⭐️ 4.7 (20)
(Sleeps 10) Close to Airport	$26,718	$292	25%	5	4	30	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Woodward’s Palace	$54,348	$495	30%	5	4	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Castle on a Hill!	$70,711	$420	46%	5	7	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Classic Southern Family Home - 6 Mi to Atlanta!	$73,081	$316	61%	5	3	2	$212	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
ATL 5 Bedroom Colorful Home Near Airport!	$62,707	$688	22%	5	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (54)
Upscale City Lake House	$24,640	$561	12%	5	4	2	$75	❌	❌	✅	Y / Y	⭐️ 3.9 (23)
Home away from Home	$45,384	$400	31%	5	4	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Exclusive Deluxe at Connally Drive by Deity Villas	$21,316	$112	52%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
5 BEDROOM HOUSE THERES NO PLACE LIKE HOME	$35,748	$285	22%	5	3	3	$400	❌	❌	❌	Y / Y	⭐️ 0 (0)
Charming Atlanta Home w/ Yard ~ 7 Mi to Downtown!	$28,825	$125	63%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 3 (8)

Return Metrics

19.08% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,404	$20,809	$31,214	$41,618	$52,023	$104,047	$312,142
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,200	$159,200	$159,200	$159,200	$159,200	$159,200	$159,200
Down Payment	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800
Property Appreciation	$5,970	$12,119	$18,452	$24,976	$31,695	$68,439	$284,025
Total Return	$215,374	$231,928	$248,666	$265,595	$282,719	$371,486	$795,167

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.08%

Cap Rate

11.97%

Return on Investment

33.62%

44 Belmonte Cir Sw Atlanta, GA, 30311

3 bed • 3 bath • 9 guests

Purchase Price

Est. $954/mo

This property is for sale!

Contact Agent

116

Airbnb Investor Score

$10,404

Annual Profit

12.0%

Cap Rate

19.1%

Cash on Cash

$43,113

Annual Revenue

BNBCalc predicts this property will get $174 per night with 51% occupancy, putting it in the top 35% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$53,804

Avg annual revenue

45%

Avg occupancy rate

$341

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$60k

$95k

$135k

$10,405

Profit

Revenue

$43,113

Operating Expenses

$19,285

Operating Income

$23,829

Mortgage & Taxes

$13,424

Profit (Cash Flow)

$10,405

$54,520

Cash Investment

Down Payment

$39,800

Renos & Furnishing

$8,750

Closing Costs

$5,970

Total

$54,520

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.08%

Cap Rate

11.97%

Return on Investment

33.62%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,445

Deductible property tax

$1,970

Your total deduction

$10,517

Your adjusted annual income

$150,000 - $10,517 = $139,483

Taxes on $139,483 (30%)

$41,845

Your old tax bill

$45,000

Your new tax bill

$41,845

Estimated tax savings

$3,155

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -